Unlock all features! Tap here to upgrade
LOT 117 Cougar Prowl Run NW, Bremerton, WA 98312
3 beds • 3 baths • 2958 sqft
$1,079,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.38% first-year return on $245k initial cash invested.
-21.38%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$4,000
Rent
-$4,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,000 income − $8,362 expenses = $4,362 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,000
Total Expenses
$8,362
Mortgage P&I
135%
$5,380
Property Taxes
17%
$684
Home Insurance
9%
$378
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000